| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1.10 | 1.47 | 1.44 | 1.44 | 1.33 | 1.28 | 1.24 | 1.14 | 1.03 | 1.07 | 1.05 |
| Cost of Revenue | 0.87 | 1.17 | 1.15 | 1.16 | 1.07 | 1.04 | 1.06 | 0.99 | 0.87 | 0.92 | 0.93 |
| Gross Profit | 0.23 | 0.31 | 0.29 | 0.28 | 0.26 | 0.24 | 0.18 | 0.15 | 0.16 | 0.15 | 0.12 |
| Selling, General & Administrative | 0.09 | 0.07 | 0.06 | 0.07 | 0.06 | 0.07 | 0.06 | 0.07 | 0.07 | 0.07 | 0.09 |
| Operating Income | 0.14 | 0.24 | 0.23 | 0.21 | 0.21 | 0.17 | 0.12 | 0.08 | 0.09 | 0.08 | 0.03 |
| Finance Income | 0.09 | 0.05 | 0.04 | 0.02 | 0.05 | 0.03 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Finance Costs | 0.02 | 0.02 | 0.01 | 0.05 | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 |
| Pretax Income | 0.15 | 0.21 | 0.16 | 0.14 | 0.20 | 0.18 | 0.09 | 0.06 | 0.05 | 0.04 | 0.02 |
| Income Tax Expense | 0.03 | 0.05 | 0.03 | 0.04 | 0.07 | 0.05 | 0.03 | 0.02 | 0.02 | 0.01 | 0.00 |
| Net Income | 0.12 | 0.16 | 0.13 | 0.10 | 0.14 | 0.13 | 0.06 | 0.04 | 0.03 | 0.03 | 0.02 |
| Total Comprehensive Income | 0.12 | 0.16 | 0.13 | 0.10 | 0.13 | 0.13 | 0.06 | 0.03 | 0.03 | 0.03 | 0.01 |
| Interest Income | — | — | — | — | — | — | — | — | — | 0.00 | 0.00 |
| Interest Expense | — | — | — | — | — | — | — | — | — | 0.01 | 0.01 |
| Breakdown ₩ tn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 1.62 | 1.54 | 1.54 | 1.62 | 1.52 | 1.26 | 0.98 | 0.85 | 0.81 | 0.77 | 0.72 |
| Current Assets | 0.97 | 0.98 | 0.99 | 1.03 | 0.92 | 0.81 | 0.65 | 0.55 | 0.52 | 0.47 | 0.43 |
| Cash & Cash Equivalents | 0.22 | 0.19 | 0.22 | 0.27 | 0.18 | 0.17 | 0.17 | 0.17 | 0.07 | 0.14 | 0.09 |
| Inventories | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 |
| Trade Receivables | 0.22 | 0.12 | 0.25 | 0.27 | 0.14 | 0.22 | 0.24 | 0.15 | 0.16 | 0.15 | 0.13 |
| Non-current Assets | 0.66 | 0.57 | 0.55 | 0.59 | 0.60 | 0.45 | 0.32 | 0.30 | 0.29 | 0.30 | 0.29 |
| Property, Plant & Equipment | 0.13 | 0.09 | 0.09 | 0.12 | 0.08 | 0.03 | 0.02 | 0.00 | 0.00 | 0.00 | 0.01 |
| Intangible Assets | 0.01 | 0.02 | 0.02 | 0.05 | 0.06 | 0.09 | 0.08 | 0.09 | 0.10 | 0.12 | 0.13 |
| Total Liabilities | 0.54 | 0.57 | 0.70 | 0.86 | 0.85 | 0.72 | 0.58 | 0.55 | 0.54 | 0.54 | 0.52 |
| Current Liabilities | 0.36 | 0.46 | 0.59 | 0.71 | 0.70 | 0.58 | 0.46 | 0.43 | 0.40 | 0.39 | 0.37 |
| Non-current Liabilities | 0.18 | 0.11 | 0.11 | 0.15 | 0.15 | 0.14 | 0.12 | 0.12 | 0.13 | 0.14 | 0.15 |
| Total Equity | 1.09 | 0.97 | 0.84 | 0.76 | 0.67 | 0.54 | 0.39 | 0.30 | 0.27 | 0.23 | 0.20 |
| Share Capital | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.10 | 0.09 | 0.09 | 0.08 | 0.08 |
| Retained Earnings | 0.92 | 0.81 | 0.66 | 0.53 | 0.44 | 0.31 | 0.19 | 0.14 | 0.11 | 0.08 | 0.05 |
| Breakdown ₩ bn | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | -3.8 | 242.8 | 80.7 | 151.1 | 285.6 | 236.1 | 83.0 | 69.5 | 36.4 | 107.7 | 58.3 |
| Cash from Investing Activities | 33.1 | -227.3 | -56.8 | 59.9 | -255.2 | -281.2 | -65.2 | 35.7 | -121.9 | -73.2 | 26.2 |
| Purchase of Property, Plant & Equipment | — | — | — | — | — | — | — | — | — | — | 0.2 |
| Cash from Financing Activities | 1.5 | -49.3 | -70.4 | -119.4 | -22.3 | 44.2 | -23.2 | -5.9 | 15.6 | 22.4 | -61.2 |
| Dividends Paid | 8.3 | 8.8 | 9.7 | 10.8 | 8.6 | 6.0 | 2.5 | 2.5 | 1.5 | — | — |
| Net Change in Cash | 30.9 | -33.9 | -46.5 | 91.6 | 8.2 | -0.9 | -5.4 | 99.2 | -69.9 | 56.9 | 23.3 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 200.5 | 191.7 | 273.4 | 236.9 | 302.9 | 287.0 | 359.9 | 341.4 | 407.6 | 364.8 |
| Cost of Revenue | 169.4 | 154.1 | 228.0 | 188.8 | 242.9 | 209.7 | 285.5 | 254.1 | 333.0 | 294.1 |
| Gross Profit | 31.1 | 37.6 | 45.4 | 48.1 | 60.0 | 77.3 | 74.4 | 87.2 | 74.6 | 70.7 |
| Selling, General & Administrative | -5.3 | 27.1 | 19.4 | 19.8 | 20.9 | 26.4 | 10.9 | 27.4 | 10.9 | 22.0 |
| Operating Income | 36.4 | 10.5 | 26.1 | 28.3 | 39.1 | 50.9 | 63.5 | 59.8 | 63.7 | 48.7 |
| Finance Income | 141.2 | 31.4 | 37.0 | 21.9 | 17.8 | 9.3 | 30.4 | 3.9 | 8.8 | 10.4 |
| Finance Costs | 0.5 | 13.8 | 7.4 | -8.8 | 8.3 | 17.2 | 5.4 | 1.3 | 1.6 | 8.3 |
| Pretax Income | 198.4 | 26.2 | 50.3 | 43.0 | 37.2 | 22.2 | 52.1 | 44.2 | 36.8 | 80.0 |
| Income Tax Expense | 48.2 | 6.9 | 8.8 | 10.3 | 7.5 | 5.6 | 15.4 | 11.6 | 13.8 | 13.0 |
| Net Income | 150.2 | 19.4 | 41.6 | 32.8 | 29.7 | 16.6 | 36.7 | 32.6 | 23.0 | 67.0 |
| Total Comprehensive Income | 149.8 | 21.0 | 41.1 | 32.8 | 30.4 | 16.3 | 35.2 | 32.5 | 22.4 | 66.0 |
| Breakdown ₩ tn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 1.82 | 1.65 | 1.62 | 1.55 | 1.58 | 1.53 | 1.54 | 1.61 | 1.62 | 1.56 |
| Current Assets | 1.10 | 0.91 | 0.97 | 0.92 | 0.97 | 0.95 | 0.98 | 1.02 | 1.05 | 1.00 |
| Cash & Cash Equivalents | 0.17 | 0.13 | 0.22 | 0.19 | 0.12 | 0.05 | 0.19 | 0.07 | 0.19 | 0.15 |
| Inventories | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Trade Receivables | 0.31 | 0.29 | 0.22 | 0.22 | 0.29 | 0.22 | 0.12 | 0.34 | 0.33 | 0.30 |
| Non-current Assets | 0.73 | 0.74 | 0.66 | 0.63 | 0.61 | 0.58 | 0.57 | 0.59 | 0.57 | 0.56 |
| Property, Plant & Equipment | 0.16 | 0.14 | 0.13 | 0.12 | 0.11 | 0.09 | 0.09 | 0.09 | 0.08 | 0.09 |
| Intangible Assets | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 |
| Total Liabilities | 0.59 | 0.56 | 0.54 | 0.51 | 0.57 | 0.55 | 0.57 | 0.66 | 0.70 | 0.66 |
| Current Liabilities | 0.45 | 0.38 | 0.36 | 0.38 | 0.44 | 0.44 | 0.46 | 0.56 | 0.60 | 0.56 |
| Non-current Liabilities | 0.13 | 0.18 | 0.18 | 0.13 | 0.12 | 0.11 | 0.11 | 0.11 | 0.10 | 0.10 |
| Total Equity | 1.24 | 1.09 | 1.09 | 1.04 | 1.01 | 0.98 | 0.97 | 0.95 | 0.92 | 0.90 |
| Share Capital | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 |
| Retained Earnings | 1.07 | 0.92 | 0.92 | 0.88 | 0.85 | 0.82 | 0.81 | 0.77 | 0.74 | 0.72 |
| Breakdown ₩ bn | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activities | 31.9 | -39.2 | -12.3 | 61.2 | 48.5 | -101.1 | 185.0 | -7.5 | 124.6 | -59.3 |
| Cash from Investing Activities | 11.9 | -48.1 | 24.8 | 17.7 | 16.4 | -25.9 | -51.8 | -98.4 | -71.8 | -5.4 |
| Cash from Financing Activities | -8.6 | -0.2 | 18.2 | -16.6 | 10.5 | -10.6 | -13.8 | -12.0 | -16.0 | -7.4 |
| Dividends Paid | 18.1 | 0.0 | 0.0 | -0.2 | — | — | 0.0 | 0.0 | — | — |
| Net Change in Cash | 35.2 | -87.6 | 30.7 | 62.2 | 75.5 | -137.5 | 119.4 | -118.0 | 36.8 | -72.1 |
| FY2025 ₩bn | Latest | 1-yr | 3-yr CAGR | 5-yr CAGR | 10-yr CAGR |
|---|---|---|---|---|---|
| Revenue | 1,100.1 | -25.3% | -8.5% | -3.0% | +0.4% |
| Operating income | 144.4 | -38.8% | -11.2% | -3.7% | +15.3% |
| Net income | 120.6 | -24.3% | +6.4% | -1.1% | +23.1% |
| EPS | ₩581 | -24.3% | +6.4% | -1.1% | +23.1% |
| Operating cash flow | -3.8 | — | — | — | — |
| Shareholders' equity | 1,085.7 | +11.5% | +12.8% | +15.0% | +18.4% |
| Ratio | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Gross margin | 21.0% | 20.8% | 20.1% | 19.3% | 19.8% | 18.9% |
| Operating margin | 13.1% | 16.0% | 15.8% | 14.3% | 15.5% | 13.6% |
| Net margin | 11.0% | 10.8% | 8.8% | 7.0% | 10.3% | 10.0% |
| Return on equity | 11.7% | 17.5% | 15.8% | 14.1% | 22.8% | 27.3% |
| Return on assets | 7.6% | 10.3% | 8.0% | 6.4% | 9.9% | 11.4% |
| Operating cash flow / revenue | -0.3% | 16.5% | 5.6% | 10.5% | 21.5% | 18.5% |
| Capex / revenue | — | — | — | — | — | — |
| Symbol | Last Price |
|---|---|
| 375500DL E & C Co., Ltd. | ₩73,400 +1.2% |
| 051600KEPCO Plant Service & Engineering | ₩45,800 +1.1% |
| 475150SK eternix | ₩52,000 +4.6% |
| 060370LS Marine Solution | ₩30,900 +4.0% |
| 294870Ipark Hyundai Development Company | ₩23,300 +0.4% |
| 097230HJ Shipbuilding & Construction | ₩16,110 +0.2% |
| 002990KUMHO Engineering & Construction Co., Ltd. | ₩16,090 -2.5% |
| 045100Hanyang ENG Co., Ltd. | ₩29,850 +2.2% |
| 009410Taeyoung Engineering & Construction | ₩1,687 +0.7% |
| 490470Semi Five, Inc. | ₩14,490 +2.4% |